Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Fertilizers

Rating :
45/99

BSE: 523630 | NSE: NFL

47.60
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 47.40
  • 47.85
  • 47.10
  • 46.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  301814
  •  143.58
  •  65.30
  •  38.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,303.27
  • 18.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,444.02
  • N/A
  • 1.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 0.39%
  • 10.88%
  • FII
  • DII
  • Others
  • 0.4%
  • 12.45%
  • 1.17%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.96
  • 12.14
  • 6.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.53
  • 1.58
  • -7.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.65
  • -17.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 7.79
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 1.06
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 8.82
  • 9.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
6,454.65
2,632.54
145.19%
4,442.29
2,961.17
50.02%
5,091.71
2,938.69
73.26%
3,690.70
3,173.95
16.28%
Expenses
6,174.04
2,535.78
143.48%
4,263.05
2,846.49
49.77%
4,969.65
2,728.47
82.14%
3,510.61
2,909.36
20.67%
EBITDA
280.61
96.76
190.01%
179.24
114.68
56.30%
122.06
210.22
-41.94%
180.09
264.59
-31.94%
EBIDTM
4.35%
3.68%
4.03%
3.87%
2.40%
7.15%
4.88%
8.34%
Other Income
7.68
7.84
-2.04%
7.96
12.12
-34.32%
7.89
5.40
46.11%
10.49
9.69
8.26%
Interest
51.20
27.47
86.39%
38.09
52.48
-27.42%
33.73
58.51
-42.35%
33.67
78.51
-57.11%
Depreciation
86.99
82.16
5.88%
85.46
77.63
10.09%
84.67
79.36
6.69%
82.26
78.25
5.12%
PBT
150.10
-5.03
-
63.65
-3.31
-
11.55
77.75
-85.14%
74.65
117.52
-36.48%
Tax
38.50
-0.65
-
15.48
-0.27
-
2.91
22.62
-87.14%
18.88
30.21
-37.50%
PAT
111.60
-4.38
-
48.17
-3.04
-
8.64
55.13
-84.33%
55.77
87.31
-36.12%
PATM
1.73%
-0.17%
1.08%
-0.10%
0.17%
1.88%
1.51%
2.75%
EPS
2.56
-1.92
-
0.12
-0.19
-
-0.47
1.08
-
0.33
1.74
-81.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
19,679.35
15,857.09
11,905.66
13,135.36
12,429.13
8,942.54
7,600.08
7,757.24
8,519.69
Net Sales Growth
68.11%
33.19%
-9.36%
5.68%
38.99%
17.66%
-2.03%
-8.95%
 
Cost Of Goods Sold
12,253.64
9,171.48
6,350.29
7,013.64
6,463.56
4,252.03
3,354.13
3,481.95
4,270.48
Gross Profit
7,425.71
6,685.61
5,555.37
6,121.72
5,965.57
4,690.51
4,245.95
4,275.29
4,249.21
GP Margin
37.73%
42.16%
46.66%
46.60%
48.00%
52.45%
55.87%
55.11%
49.88%
Total Expenditure
18,917.35
15,277.70
10,988.93
12,274.85
11,417.72
8,406.90
7,042.75
7,204.94
8,135.18
Power & Fuel Cost
-
4,048.37
2,555.48
3,129.76
3,138.60
2,414.92
2,229.04
2,440.57
2,609.35
% Of Sales
-
25.53%
21.46%
23.83%
25.25%
27.00%
29.33%
31.46%
30.63%
Employee Cost
-
648.90
626.33
599.32
556.01
724.77
488.08
457.18
475.44
% Of Sales
-
4.09%
5.26%
4.56%
4.47%
8.10%
6.42%
5.89%
5.58%
Manufacturing Exp.
-
349.92
307.44
324.94
292.21
252.77
272.58
253.86
642.79
% Of Sales
-
2.21%
2.58%
2.47%
2.35%
2.83%
3.59%
3.27%
7.54%
General & Admin Exp.
-
144.69
126.58
123.81
107.27
102.19
98.19
76.50
77.36
% Of Sales
-
0.91%
1.06%
0.94%
0.86%
1.14%
1.29%
0.99%
0.91%
Selling & Distn. Exp.
-
850.79
941.13
1,023.63
803.09
613.08
554.84
456.66
26.24
% Of Sales
-
5.37%
7.90%
7.79%
6.46%
6.86%
7.30%
5.89%
0.31%
Miscellaneous Exp.
-
63.55
81.68
59.75
56.98
47.14
45.89
38.22
33.52
% Of Sales
-
0.40%
0.69%
0.45%
0.46%
0.53%
0.60%
0.49%
0.39%
EBITDA
762.00
579.39
916.73
860.51
1,011.41
535.64
557.33
552.30
384.51
EBITDA Margin
3.87%
3.65%
7.70%
6.55%
8.14%
5.99%
7.33%
7.12%
4.51%
Other Income
34.02
37.14
33.34
59.27
57.09
109.07
175.41
252.87
347.52
Interest
156.69
137.16
294.34
409.21
320.10
236.58
322.69
433.31
614.75
Depreciation
339.38
334.55
312.27
374.43
285.03
73.30
85.17
86.66
72.56
PBT
299.95
144.82
343.46
136.14
463.37
334.83
324.88
285.20
44.72
Tax
75.77
36.62
93.83
-81.70
164.92
122.06
116.72
89.80
18.48
Tax Rate
25.26%
25.29%
27.32%
32.33%
35.59%
36.45%
35.93%
31.49%
41.32%
PAT
224.18
-95.01
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
PAT before Minority Interest
224.18
-95.01
237.08
-171.01
298.45
212.77
208.16
195.40
26.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.14%
-0.60%
1.99%
-1.30%
2.40%
2.38%
2.74%
2.52%
0.31%
PAT Growth
66.03%
-
-
-
40.27%
2.21%
6.53%
644.66%
 
EPS
4.57
-1.94
4.83
-3.49
6.08
4.34
4.24
3.98
0.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,047.08
2,140.19
1,902.24
2,210.37
1,985.55
1,824.80
1,689.15
4,854.01
Share Capital
490.58
490.58
490.58
490.58
490.58
490.58
490.58
490.58
Total Reserves
1,556.50
1,649.61
1,411.66
1,719.79
1,494.97
1,334.22
1,198.57
4,363.43
Non-Current Liabilities
2,830.00
3,011.51
3,129.16
3,160.48
3,109.35
3,192.09
4,130.57
1,945.16
Secured Loans
629.73
648.01
596.85
279.62
114.64
172.35
985.99
1,784.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
205.68
201.47
204.98
178.00
155.71
150.09
134.83
189.05
Current Liabilities
5,631.03
3,278.65
9,504.62
8,532.65
4,531.66
5,163.27
6,165.27
6,588.12
Trade Payables
1,445.66
730.17
896.66
621.03
491.08
405.44
306.80
174.42
Other Current Liabilities
1,496.07
1,101.77
1,043.34
1,571.71
926.53
1,494.39
1,484.28
1,324.09
Short Term Borrowings
2,435.43
1,135.11
7,333.77
6,122.11
2,890.43
3,153.73
4,295.32
5,002.27
Short Term Provisions
253.87
311.60
230.85
217.80
223.62
109.71
78.87
87.34
Total Liabilities
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29
Net Block
4,228.50
3,613.96
3,725.58
3,993.45
4,079.53
4,058.53
4,258.60
4,443.31
Gross Block
6,361.75
5,419.75
5,219.95
5,115.62
4,926.49
4,602.76
4,530.50
7,227.19
Accumulated Depreciation
2,133.25
1,805.79
1,494.37
1,122.17
846.96
544.23
271.90
2,783.88
Non Current Assets
4,715.18
4,983.85
4,720.37
4,408.54
4,378.52
4,385.78
5,174.59
6,107.08
Capital Work in Progress
138.49
862.43
656.30
133.38
64.26
50.57
32.62
39.00
Non Current Investment
257.02
416.40
322.86
265.07
216.87
151.63
22.87
0.00
Long Term Loans & Adv.
79.81
78.83
6.90
7.90
9.69
12.52
852.39
30.73
Other Non Current Assets
10.32
11.12
8.73
8.74
8.17
112.53
8.11
1,594.04
Current Assets
5,792.93
3,446.50
9,815.65
9,494.96
5,248.04
5,794.38
6,810.40
7,280.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,255.29
438.03
1,276.48
1,586.04
525.94
575.15
485.60
285.00
Sundry Debtors
2,799.92
2,634.09
7,735.33
7,155.76
3,924.38
4,267.43
4,802.77
5,028.95
Cash & Bank
28.81
42.22
22.20
19.06
9.82
8.30
6.97
5.25
Other Current Assets
708.91
222.31
309.63
219.29
787.90
943.50
1,515.06
1,961.01
Short Term Loans & Adv.
262.76
109.85
472.01
514.81
661.39
854.41
1,381.97
149.29
Net Current Assets
161.90
167.85
311.03
962.31
716.38
631.11
645.13
692.09
Total Assets
10,508.11
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-1,029.15
7,021.25
-319.19
-2,703.09
1,661.14
2,452.91
1,848.38
303.67
PBT
-58.39
330.91
-262.76
458.89
334.82
324.64
286.81
44.72
Adjustment
276.85
432.97
500.29
408.20
214.62
263.66
303.50
373.74
Changes in Working Capital
-1,194.01
6,275.43
-513.30
-3,482.66
1,202.81
1,938.18
1,312.83
-113.85
Cash after chg. in Working capital
-975.55
7,039.31
-275.77
-2,615.57
1,752.25
2,526.48
1,903.14
304.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.60
-18.06
-43.42
-87.52
-91.11
-73.57
-54.76
-0.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-129.30
-496.68
-809.74
-309.85
-345.78
-201.46
-86.79
-88.57
Net Fixed Assets
-218.06
-405.93
-627.25
-258.25
-337.42
-90.21
2,703.07
Net Investments
-43.83
-106.09
-67.84
-55.00
-93.25
-110.00
-13.00
Others
132.59
15.34
-114.65
3.40
84.89
-1.25
-2,776.86
Cash from Financing Activity
1,144.94
-6,504.77
1,131.86
3,022.07
-1,313.98
-2,250.29
-1,759.97
-214.33
Net Cash Inflow / Outflow
-13.51
19.80
2.93
9.13
1.38
1.16
1.62
0.77
Opening Cash & Equivalents
39.33
19.53
16.60
7.49
6.11
4.95
3.33
4.48
Closing Cash & Equivalent
25.82
39.33
19.53
16.62
7.49
6.11
4.95
5.25

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
41.73
43.63
38.78
45.06
40.47
37.20
34.43
98.94
ROA
-1.00%
2.06%
-1.20%
2.54%
2.15%
1.88%
1.54%
0.20%
ROE
-4.54%
11.73%
-8.32%
14.23%
11.17%
11.85%
5.97%
0.54%
ROCE
1.70%
8.91%
1.68%
11.42%
10.38%
9.40%
7.07%
5.28%
Fixed Asset Turnover
2.69
2.24
2.54
2.48
1.88
1.67
1.33
1.18
Receivable days
62.54
158.95
206.89
162.69
166.96
216.57
230.22
214.61
Inventory Days
31.00
26.28
39.77
31.01
22.44
25.33
18.04
12.16
Payable days
43.30
46.75
22.94
16.16
19.63
18.48
11.81
7.93
Cash Conversion Cycle
50.24
138.48
223.73
177.54
169.77
223.42
236.45
218.84
Total Debt/Equity
1.55
0.88
4.26
2.92
1.54
2.27
3.63
1.57
Interest Cover
0.57
2.12
0.38
2.45
2.42
2.01
1.66
1.07

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.